| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
563.00 M |
380.00 M |
380.00 M |
372.00 M |
388.00 M |
| Depreciation & Depletion |
428.00 M |
322.00 M |
337.00 M |
340.00 M |
357.00 M |
| Amortization of Intangible Assets |
135.00 M |
58.00 M |
43.00 M |
32.00 M |
31.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
228.00 M |
5.00 M |
39.00 M |
66.00 M |
2.00 M |
| Funds from Operations |
1.33 B |
1.20 B |
1.13 B |
1.03 B |
1.07 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
29.00 M |
-204.00 M |
0.00 |
31.00 M |
-55.00 M |
| Incline (Decline) in Receivables |
-4.00 M |
-237.00 M |
-87.00 M |
-144.00 M |
-134.00 M |
| Incline (Decline) in Inventories |
79.00 M |
-55.00 M |
-78.00 M |
-59.00 M |
-45.00 M |
| Incline (Decline) in Accounts Payable |
15.00 M |
79.00 M |
65.00 M |
191.00 M |
111.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
78.00 M |
-7.00 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-139.00 M |
16.00 M |
100.00 M |
43.00 M |
13.00 M |
| Net Cash Flow/Operating Activities |
1.36 B |
996.00 M |
1.13 B |
1.06 B |
1.02 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
1.67 B |
231.00 M |
402.00 M |
91.00 M |
67.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
963.00 M |
1.99 B |
— |
| Decrease in Investments |
0.00 |
0.00 |
963.00 M |
2.04 B |
— |
| Disposal of Fixed Assets |
45.00 M |
66.00 M |
48.00 M |
31.00 M |
51.00 M |
| Other Uses - Investing |
-2.14 B |
1.69 B |
-64.00 M |
67.00 M |
0.00 |
| Other Sources - Investing |
2.17 B |
29.00 M |
67.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-125.00 M |
2.21 B |
662.00 M |
365.00 M |
260.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
13.00 M |
194.00 M |
55.00 M |
138.00 M |
121.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.00 M |
274.00 M |
153.00 M |
607.00 M |
100.00 M |
| Long Term Borrowings |
2.68 B |
0.00 |
0.00 |
360.00 M |
7.00 M |
| Incline or Decline in Short Term Borrowings |
-505.00 M |
1.74 B |
-73.00 M |
44.00 M |
20.00 M |
| Reduction in Long Term Debt |
2.86 B |
71.00 M |
26.00 M |
486.00 M |
339.00 M |
| Cash Dividends Paid Total |
343.00 M |
335.00 M |
316.00 M |
316.00 M |
307.00 M |
| Common Dividends (Cash) |
343.00 M |
335.00 M |
316.00 M |
316.00 M |
307.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
40.00 M |
25.00 M |
12.00 M |
10.00 M |
13.00 M |
| Other Uses - Financing |
40.00 M |
25.00 M |
12.00 M |
10.00 M |
13.00 M |
| Net Cash Flow - Financing |
-978.00 M |
1.28 B |
-501.00 M |
-857.00 M |
-585.00 M |
| Effect of Exchange rate on Cash |
-10.00 M |
11.00 M |
22.00 M |
-36.00 M |
37.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |